BNBCalc.com Investment Analysis Report of 5511 Parmalee Gulch Rd, Indian Hills, CO 80454, USA

2 bed • 1 bath • 6 guests • $640,000

BNB

Calc

Return Metrics

-8.45% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-8.45%

Cap Rate

4.71%

Return on Investment

8.15%

Annual Revenue

$50,418

AirDNA projects $203/night at 68% occupancy ($50,418).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,686

Annual Expenses

$20,234

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,120

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$30,375

Deductible property tax

$6,336

Est. Depreciation Value

$298,761

Profit on this property

$30,184

Your total deduction

$305,288

So, your new taxable income is your previous income minus your total deduction ($150,000 - $305,288)

-$155,288

Your old tax bill

$45,000

Your new tax bill

-$46,586

Estimated tax savings

$91,586

5511 Parmalee Gulch Rd Indian Hills, Colorado, 80454

2 bed • 1 bath • 6 guests • $640,000

Annual Revenue

$50,418

Profit (Cash Flow)

-$12,980

Cap Rate

4.7%

Annual Revenue

$50,418

AirDNA projects $203/night at 68% occupancy ($50,418)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.45% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.45%

Cap Rate

4.71%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$30,375

Deductible property tax

$6,336

Your total deduction

$101,784

Your adjusted annual income

$150,000 - $101,784 = $48,216

Taxes on $48,216 (30%)

$14,465

Your old tax bill

$45,000

Your new tax bill

$14,465

Estimated tax savings

$30,535

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com